Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.94% first-year return on $68,169 initial cash invested.
12.94%
Cash On Cash
10.84%
Cap Rate
1.72
DSCR
$4,183
Rent
$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,183
Total Expenses
$3,448
Mortgage P&I
30%
$1,256
Property Taxes
2%
$103
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046